[SUIWAH] QoQ Annualized Quarter Result on 31-May-2009 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -19.68%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 427,554 383,482 375,116 368,050 380,784 375,246 361,672 11.83%
PBT 16,785 13,152 12,016 12,810 18,492 19,448 11,520 28.61%
Tax -3,905 -3,306 -3,492 -2,071 -4,804 -4,750 -3,060 17.70%
NP 12,880 9,846 8,524 10,739 13,688 14,698 8,460 32.44%
-
NP to SH 12,720 9,606 8,236 10,648 13,257 13,940 8,080 35.43%
-
Tax Rate 23.26% 25.14% 29.06% 16.17% 25.98% 24.42% 26.56% -
Total Cost 414,674 373,636 366,592 357,311 367,096 360,548 353,212 11.32%
-
Net Worth 167,945 163,371 163,797 162,077 161,660 159,015 157,757 4.27%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - 3,473 - - - -
Div Payout % - - - 32.62% - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 167,945 163,371 163,797 162,077 161,660 159,015 157,757 4.27%
NOSH 57,713 57,728 57,675 57,884 57,942 58,034 58,213 -0.57%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 3.01% 2.57% 2.27% 2.92% 3.59% 3.92% 2.34% -
ROE 7.57% 5.88% 5.03% 6.57% 8.20% 8.77% 5.12% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 740.83 664.29 650.40 635.83 657.17 646.59 621.29 12.48%
EPS 22.04 16.64 14.28 18.40 22.88 24.02 13.88 36.22%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.91 2.83 2.84 2.80 2.79 2.74 2.71 4.87%
Adjusted Per Share Value based on latest NOSH - 58,016
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 700.91 628.66 614.94 603.36 624.24 615.16 592.90 11.83%
EPS 20.85 15.75 13.50 17.46 21.73 22.85 13.25 35.40%
DPS 0.00 0.00 0.00 5.69 0.00 0.00 0.00 -
NAPS 2.7532 2.6782 2.6852 2.657 2.6502 2.6068 2.5862 4.27%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 1.25 1.33 1.23 1.07 1.05 1.03 1.18 -
P/RPS 0.17 0.20 0.19 0.17 0.16 0.16 0.19 -7.16%
P/EPS 5.67 7.99 8.61 5.82 4.59 4.29 8.50 -23.71%
EY 17.63 12.51 11.61 17.19 21.79 23.32 11.76 31.08%
DY 0.00 0.00 0.00 5.61 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.43 0.38 0.38 0.38 0.44 -1.52%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 28/01/10 20/10/09 30/07/09 24/04/09 22/01/09 17/10/08 -
Price 1.35 1.50 1.25 1.20 1.00 1.09 0.94 -
P/RPS 0.18 0.23 0.19 0.19 0.15 0.17 0.15 12.96%
P/EPS 6.13 9.01 8.75 6.52 4.37 4.54 6.77 -6.42%
EY 16.33 11.09 11.42 15.33 22.88 22.04 14.77 6.94%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.44 0.43 0.36 0.40 0.35 20.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment